Novo Nordisk A/S (NVO)
NYSE: NVO · Real-Time Price · USD
88.08
+4.34 (5.18%)
At close: Feb 21, 2025, 4:00 PM
88.01
-0.07 (-0.08%)
After-hours: Feb 21, 2025, 7:32 PM EST
Novo Nordisk Cash Flow Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Net Income | 100,988 | 83,683 | 55,525 | 47,757 | 42,138 | Upgrade
|
| Depreciation & Amortization | 8,290 | 7,076 | 6,553 | 5,452 | 5,403 | Upgrade
|
| Other Amortization | 255 | 213 | - | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 10,562 | 2,124 | 809 | 573 | 350 | Upgrade
|
| Loss (Gain) From Sale of Investments | -5,079 | -556 | 2,572 | - | 195 | Upgrade
|
| Loss (Gain) on Equity Investments | 17 | -81 | 189 | - | -149 | Upgrade
|
| Stock-Based Compensation | 2,289 | 2,149 | 1,539 | - | 823 | Upgrade
|
| Other Operating Activities | 15,641 | 27,680 | 17,235 | 10,281 | 7,544 | Upgrade
|
| Change in Accounts Receivable | -7,179 | -14,210 | -9,917 | -12,909 | -2,822 | Upgrade
|
| Change in Inventory | -9,038 | -7,423 | -4,767 | -1,085 | -895 | Upgrade
|
| Change in Accounts Payable | 3,240 | 10,019 | 6,717 | 3,153 | -641 | Upgrade
|
| Change in Other Net Operating Assets | 982 | -1,766 | 2,432 | 1,778 | 5 | Upgrade
|
| Operating Cash Flow | 120,968 | 108,908 | 78,887 | 55,000 | 51,951 | Upgrade
|
| Operating Cash Flow Growth | 11.07% | 38.06% | 43.43% | 5.87% | 11.05% | Upgrade
|
| Capital Expenditures | -47,164 | -25,806 | -12,146 | -6,335 | -5,825 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | - | 7 | Upgrade
|
| Cash Acquisitions | -82,163 | - | -7,075 | -18,283 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -4,145 | -13,090 | -2,607 | -1,050 | -16,256 | Upgrade
|
| Investment in Securities | 4,577 | -4,996 | -3,090 | -5,941 | -380 | Upgrade
|
| Other Investing Activities | - | - | - | 4 | 18 | Upgrade
|
| Investing Cash Flow | -128,895 | -43,892 | -24,918 | -31,605 | -22,436 | Upgrade
|
| Long-Term Debt Issued | 79,391 | - | 11,215 | 22,160 | 5,682 | Upgrade
|
| Long-Term Debt Repaid | -6,335 | -1,467 | -13,623 | -6,689 | -950 | Upgrade
|
| Net Debt Issued (Repaid) | 73,056 | -1,467 | -2,408 | 15,471 | 4,732 | Upgrade
|
| Repurchase of Common Stock | -20,181 | -29,924 | -24,086 | -19,447 | -16,855 | Upgrade
|
| Common Dividends Paid | -44,140 | -31,767 | -25,303 | -21,517 | -20,121 | Upgrade
|
| Financing Cash Flow | 8,735 | -63,158 | -51,797 | -25,493 | -32,244 | Upgrade
|
| Foreign Exchange Rate Adjustments | 455 | -119 | -238 | 591 | -456 | Upgrade
|
| Net Cash Flow | 1,263 | 1,739 | 1,934 | -1,507 | -3,185 | Upgrade
|
| Free Cash Flow | 73,804 | 83,102 | 66,741 | 48,665 | 46,126 | Upgrade
|
| Free Cash Flow Growth | -11.19% | 24.51% | 37.14% | 5.50% | 21.87% | Upgrade
|
| Free Cash Flow Margin | 25.41% | 35.78% | 37.72% | 34.56% | 36.34% | Upgrade
|
| Free Cash Flow Per Share | 16.54 | 18.49 | 14.69 | 10.57 | 9.86 | Upgrade
|
| Cash Interest Paid | 612 | 491 | 272 | 261 | 422 | Upgrade
|
| Cash Income Tax Paid | 29,636 | 25,897 | 14,515 | 14,438 | 10,106 | Upgrade
|
| Levered Free Cash Flow | 61,989 | 54,547 | 57,496 | 43,897 | 16,964 | Upgrade
|
| Unlevered Free Cash Flow | 63,014 | 54,885 | 57,732 | 44,078 | 17,208 | Upgrade
|
| Change in Net Working Capital | -16,065 | -18,907 | -17,132 | -7,960 | 766 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.